Basic-Fit N.V. (BFITAS) DCF Valuation

N.V. (bfit.as) de base de l'évaluation DCF

NL | Consumer Cyclical | Leisure | EURONEXT
Basic-Fit N.V. (BFITAS) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Basic-Fit N.V. (BFIT.AS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Conçu pour la précision, notre calculatrice DCF Bfitas vous permet d'évaluer l'évaluation de Basic-Fit N.V. à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 515.2 376.8 340.7 794.6 1,047.2 1,296.9 1,606.2 1,989.2 2,463.4 3,050.8
Revenue Growth, % 0 -26.86 -9.57 133.19 31.8 23.84 23.84 23.84 23.84 23.84
EBITDA 262.2 141.0 141.0 390.6 473.8 581.2 719.8 891.5 1,104.0 1,367.2
EBITDA, % 50.9 37.41 41.37 49.16 45.25 44.82 44.82 44.82 44.82 44.82
Depreciation 210.7 259.3 283.8 331.4 389.7 705.3 873.4 1,081.7 1,339.6 1,659.0
Depreciation, % 40.9 68.8 83.28 41.71 37.21 54.38 54.38 54.38 54.38 54.38
EBIT 51.5 -118.3 -142.8 59.2 84.2 -124.0 -153.6 -190.2 -235.6 -291.8
EBIT, % 10 -31.4 -41.91 7.45 8.04 -9.56 -9.56 -9.56 -9.56 -9.56
Total Cash 66.5 70.4 69.9 43.3 70.7 166.8 206.6 255.8 316.8 392.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.7 16.0 9.4 35.6 39.3
Account Receivables, % 3.05 4.25 2.76 4.49 3.76
Inventories 6.5 8.1 31.7 20.9 23.8 45.7 56.6 70.1 86.9 107.6
Inventories, % 1.26 2.16 9.31 2.63 2.27 3.53 3.53 3.53 3.53 3.53
Accounts Payable 80.1 70.1 121.4 149.2 120.5 259.6 321.5 398.1 493.0 610.6
Accounts Payable, % 15.55 18.6 35.64 18.77 11.51 20.01 20.01 20.01 20.01 20.01
Capital Expenditure -230.2 -217.6 -172.1 -279.2 -332.6 -570.2 -706.2 -874.5 -1,083.1 -1,341.3
Capital Expenditure, % -44.68 -57.74 -50.51 -35.14 -31.76 -43.97 -43.97 -43.97 -43.97 -43.97
Tax Rate, % -56.12 -56.12 -56.12 -56.12 -56.12 -56.12 -56.12 -56.12 -56.12 -56.12
EBITAT 34.6 -90.2 -106.4 69.5 131.4 -103.7 -128.4 -159.0 -197.0 -243.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 73.1 -60.5 39.6 134.0 153.2 140.4 78.5 97.2 120.4 149.1
WACC, % 6.39 6.64 6.59 7.3 7.3 6.84 6.84 6.84 6.84 6.84
PV UFCF
SUM PV UFCF 479.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 152
Terminal Value 3,142
Present Terminal Value 2,257
Enterprise Value 2,736
Net Debt 2,464
Equity Value 273
Diluted Shares Outstanding, MM 66
Equity Value Per Share 4.13

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to develop various scenarios.
  • Actual Market Data: Basic-Fit N.V.’s (BFITAS) financial information pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A refined Excel model that tailors to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing efficiency.

Key Features

  • Real-Life BFITAS Data: Pre-populated with Basic-Fit N.V.'s historical performance metrics and future projections.
  • Fully Customizable Inputs: Tailor your assumptions on revenue growth, margin rates, WACC, tax percentages, and capital expenditures.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your chosen parameters.
  • Scenario Testing: Generate various forecasting scenarios to explore different valuation possibilities.
  • User-Friendly Design: Intuitive, organized, and crafted for both experienced professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine Basic-Fit N.V.'s pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as membership growth, cost of capital, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the results and leverage the findings for your investment decisions.

Why Opt for Basic-Fit N.V. ([BFITAS])?

  • Time Efficient: Skip the hassle of building a fitness model from the ground up – it’s ready for immediate use.
  • Enhanced Accuracy: Dependable data and metrics minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Simple to Understand: Intuitive graphs and outputs facilitate straightforward interpretation of results.
  • Endorsed by Professionals: Crafted for practitioners who prioritize precision and ease of use.

Who Can Benefit from Basic-Fit N.V. (BFITAS)?

  • Investors: Enhance your investment strategies with reliable insights into the fitness industry.
  • Financial Analysts: Streamline your analysis processes with a comprehensive financial model tailored for Basic-Fit N.V. (BFITAS).
  • Consultants: Effortlessly modify presentations and reports to showcase Basic-Fit N.V. (BFITAS) to your clients.
  • Fitness Enthusiasts: Gain a deeper understanding of market dynamics with practical examples from Basic-Fit N.V. (BFITAS).
  • Educators and Students: Utilize it as a hands-on resource for finance and business courses focused on the fitness sector.

What the Template Includes

  • Preloaded BFITAS Data: Historical and projected financial metrics, such as revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for thorough analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to assess company performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.